Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.81% first-year return on $48,846 initial cash invested.
0.81%
Cash On Cash
6.82%
Cap Rate
1.11
DSCR
$1,936
Rent
$33
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,936 income − $1,903 expenses = $33 cash flow
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,846
Downpayment
20%
$46,520
Closing costs
1%
$2,326
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,936
Total Expenses
$1,903
Mortgage P&I
62%
$1,191
Property Taxes
7%
$126
Home Insurance
4%
$82
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0